- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 0.09% first-year return on $25,305 initial cash invested.
Cash On Cash
0.09%
Cap Rate
7.12%
Rent
$1,439
Cashflow
$2
Rent Confidence: High
Annual
$17,268
Median
$1,450
Avg
$1,459
Samples
25
Financing
Purchase Price $121k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $25,305
Downpayment $24,100
Closing costs $1,205
Rehab $0
Furnishing $0
Cashflow
Total Income $1,439
Total Expenses $1,437
Mortgage P&I $641
Property Taxes $218
Home Insurance $42
HOA $162
PManagement $144
CapEx $72
Vacancy $86
Maintenance $72
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 8386 Sw 105th Pl | $1400 | 2 | 2 | 864 | 0.1 mi |
2 | 8384 Sw 106th St | $1400 | 2 | 2 | 864 | 0.2 mi |
3 | 10030 Sw 90th Ct | $1300 | 2 | 2 | 864 | 1.3 mi |
4 | 8211 Sw 108th Lane Rd | $1600 | 2 | 2 | 892 | 1 mi |
5 | 11159 Sw 76th Ter | $1400 | 2 | 2 | 864 | 1.6 mi |
6 | 11150 Sw 76th Ave | $1250 | 2 | 2 | 864 | 1.6 mi |
7 | 10940 Sw 87th Ct | $1450 | 2 | 2 | 960 | 1.3 mi |
8 | 10881 Sw 78th Ct | $1500 | 2 | 2 | 990 | 1.1 mi |
9 | 8020 Sw 108th Loop, # 108 | $1340 | 2 | 2 | 1038 | 0.8 mi |
10 | 8020 Sw 108th Loop | $1600 | 2 | 2 | 1038 | 0.8 mi |
11 | 9075 Sw 102nd Pl | $1200 | 2 | 2 | 1008 | 1.2 mi |
12 | 10484 Sw 85th Ct | $1350 | 2 | 2 | 1090 | 0.3 mi |
13 | 10442 Sw 85th Ct, # A | $1495 | 2 | 2 | 1090 | 0.3 mi |
14 | 10443 Sw 85th Ct | $1550 | 2 | 2 | 1093 | 0.3 mi |
15 | 11440 Sw 85th Ave | $1450 | 2 | 2 | 988 | 1.6 mi |
16 | 10481 Sw 85th Ct | $1700 | 2 | 2 | 1094 | 0.4 mi |
17 | 10834 Sw 89th Ave | $1500 | 2 | 2 | 1032 | 1.2 mi |
18 | 8636 Sw 108th St | $1600 | 2 | 2 | 1070 | 0.9 mi |
19 | 8954 Sw 104th Ln Pne, Run | $1200 | 2 | 1 | 864 | 0.9 mi |
20 | 8130 Sw 108th Street Rd | $1850 | 2 | 2 | 1084 | 1 mi |
21 | 8228 Sw 108th Loop | $1550 | 2 | 2 | 1133 | 0.6 mi |
22 | 10881 Sw 81st Avenue Rd | $1600 | 2 | 2 | 1088 | 1.1 mi |
23 | 10490 Sw 98th Ave | $1300 | 2 | 2 | 1008 | 2.2 mi |
24 | 9425 Sw 84th Ter, Unit B | $1400 | 2 | 2 | 1059 | 1.6 mi |
25 | 10892 Sw 88th Ct | $1500 | 2 | 2 | 1086 | 1.3 mi |